Page 121 - FY 2024-25 ADOPTED BUDGET
P. 121
GENERAL FUND
TEN YEAR SUMMARY OF REVENUES AND EXPENDITURES
FY 2015-16 TO 2024-25
Actual Actual Actual Actual Actual
Revenues by Source 2015-16 2016-17 2017-18 2018-19 2019-20
Ad Valorem Taxes $ 10,365,511 $ 10,670,866 $ 11,312,436 $ 12,076,838 $ 13,172,607
Franchise Taxes 1,631,434 1,524,760 1,399,945 1,546,789 1,444,339
Other Taxes 2,173,723 2,319,533 2,456,901 2,895,454 3,315,099
Licenses 98,713 1,577 1,445 26,808 15,463
Permits and Filing Fees 515,236 661,986 444,173 676,545 638,656
Fines and Forfeitures 802,523 826,297 748,566 687,162 669,883
Use of Money and Property 106,167 147,018 173,905 254,723 150,384
Revenue from Other Agencies 637,389 449,344 422,003 556,195 540,257
Citizen Services 824,666 764,223 821,516 697,744 849,834
Recreation Services 55,973 53,996 48,625 50,719 53,262
Sale of Goods 28,718 37,461 29,322 27,001 14,601
Other Revenue 2,155 45,930 77,506 (31,012) 38,504
TOTAL REVENUE $ 17,242,208 $ 17,502,991 $ 17,936,343 $ 19,464,966 $ 20,902,888
Expenditures by Division
General Government $ 1,814,921 $ 1,937,738 $ 1,982,517 $ 2,156,889 $ 2,160,934
Staff Services 918,377 1,020,362 1,016,521 1,200,743 1,069,757
Public Safety 9,362,889 9,914,721 10,268,960 10,431,134 9,669,200
Public Services 3,181,993 3,331,694 3,402,292 3,835,985 4,108,396
Community Development 763,599 882,081 739,384 757,961 810,827
TOTAL EXPENDITURES $ 16,041,779 $ 17,086,596 $ 17,409,674 $ 18,382,712 $ 17,819,114
EXCESS OF REVENUES OVER (UNDER) EXPENDITURES $ 1,200,429 $ 416,395 $ 526,669 $ 1,082,254 $ 3,083,775
Other Financing Sources
Transfers (800,000) (1,370,000) (2,000,000) (993,551) (150,000)
Unappropriated Reserves - (65,742) (2,266) (714,804) (952,170)
TOTAL OTHER FINANCING SOURCES (USES) $ (800,000) $ (1,435,742) $ (2,002,266) $ (1,708,355) $ (1,102,170)
EXCESS OF REVENUES AND OTHER SOURCES
OVER (UNDER) EXPENDITURES $ 400,429 $ (1,019,347) $ (1,475,597) $ (626,101) $ 1,981,605
104
